Western Midstream Partners LP
NYSE:WES
Income Statement
Earnings Waterfall
Western Midstream Partners LP
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-164.6m
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
1.3B
USD
|
Other Expenses
|
-291.1m
USD
|
Net Income
|
998.5m
USD
|
Income Statement
Western Midstream Partners LP
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 086
N/A
|
1 155
+6%
|
1 267
+10%
|
1 351
+7%
|
1 383
+2%
|
1 525
+10%
|
1 627
+7%
|
1 702
+5%
|
1 752
+3%
|
1 698
-3%
|
1 661
-2%
|
1 710
+3%
|
1 804
+6%
|
1 937
+7%
|
2 034
+5%
|
2 127
+5%
|
2 430
+14%
|
2 415
-1%
|
2 407
0%
|
2 420
+1%
|
2 300
-5%
|
2 471
+7%
|
2 638
+7%
|
2 716
+3%
|
2 746
+1%
|
2 849
+4%
|
2 835
0%
|
2 848
+0%
|
2 773
-3%
|
2 673
-4%
|
2 721
+2%
|
2 805
+3%
|
2 877
+3%
|
2 960
+3%
|
3 118
+5%
|
3 192
+2%
|
3 252
+2%
|
3 227
-1%
|
3 089
-4%
|
3 028
-2%
|
3 106
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(373)
|
(386)
|
(414)
|
(434)
|
(454)
|
(498)
|
(523)
|
(538)
|
(528)
|
(465)
|
(423)
|
(441)
|
(494)
|
(607)
|
(706)
|
(799)
|
(954)
|
(859)
|
(751)
|
(613)
|
(416)
|
(435)
|
(463)
|
(459)
|
(444)
|
(434)
|
(329)
|
(263)
|
(188)
|
(174)
|
(233)
|
(285)
|
(322)
|
(306)
|
(377)
|
(400)
|
(421)
|
(400)
|
(296)
|
(217)
|
(165)
|
|
Gross Profit |
712
N/A
|
769
+8%
|
853
+11%
|
917
+8%
|
928
+1%
|
1 026
+11%
|
1 104
+8%
|
1 164
+5%
|
1 224
+5%
|
1 233
+1%
|
1 238
+0%
|
1 269
+3%
|
1 310
+3%
|
1 330
+2%
|
1 329
0%
|
1 328
0%
|
1 476
+11%
|
1 556
+5%
|
1 656
+6%
|
1 807
+9%
|
1 884
+4%
|
2 035
+8%
|
2 175
+7%
|
2 256
+4%
|
2 302
+2%
|
2 415
+5%
|
2 506
+4%
|
2 585
+3%
|
2 585
0%
|
2 500
-3%
|
2 487
0%
|
2 521
+1%
|
2 555
+1%
|
2 654
+4%
|
2 741
+3%
|
2 791
+2%
|
2 831
+1%
|
2 828
0%
|
2 794
-1%
|
2 811
+1%
|
2 942
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(411)
|
(429)
|
(472)
|
(507)
|
(508)
|
(572)
|
(603)
|
(648)
|
(682)
|
(680)
|
(680)
|
(669)
|
(670)
|
(676)
|
(682)
|
(694)
|
(771)
|
(814)
|
(872)
|
(951)
|
(989)
|
(1 073)
|
(1 156)
|
(1 251)
|
(1 300)
|
(1 355)
|
(1 362)
|
(1 337)
|
(1 296)
|
(1 276)
|
(1 309)
|
(1 327)
|
(1 393)
|
(1 393)
|
(1 418)
|
(1 489)
|
(1 510)
|
(1 556)
|
(1 577)
|
(1 583)
|
(1 652)
|
|
Selling, General & Administrative |
(261)
|
(271)
|
(303)
|
(329)
|
(321)
|
(357)
|
(366)
|
(392)
|
(410)
|
(412)
|
(413)
|
(402)
|
(397)
|
(398)
|
(398)
|
(404)
|
(453)
|
(480)
|
(523)
|
(578)
|
(600)
|
(655)
|
(705)
|
(770)
|
(817)
|
(853)
|
(862)
|
(832)
|
(805)
|
(787)
|
(801)
|
(813)
|
(841)
|
(837)
|
(861)
|
(914)
|
(927)
|
(963)
|
(980)
|
(996)
|
(1 052)
|
|
Depreciation & Amortization |
(150)
|
(158)
|
(168)
|
(178)
|
(187)
|
(215)
|
(237)
|
(257)
|
(273)
|
(269)
|
(268)
|
(267)
|
(273)
|
(278)
|
(284)
|
(290)
|
(319)
|
(334)
|
(348)
|
(373)
|
(389)
|
(418)
|
(451)
|
(481)
|
(483)
|
(502)
|
(500)
|
(505)
|
(491)
|
(489)
|
(507)
|
(514)
|
(552)
|
(556)
|
(557)
|
(575)
|
(582)
|
(592)
|
(597)
|
(587)
|
(601)
|
|
Operating Income |
302
N/A
|
340
+13%
|
381
+12%
|
410
+8%
|
421
+3%
|
455
+8%
|
501
+10%
|
516
+3%
|
541
+5%
|
553
+2%
|
558
+1%
|
600
+8%
|
640
+7%
|
655
+2%
|
647
-1%
|
635
-2%
|
704
+11%
|
742
+5%
|
785
+6%
|
856
+9%
|
895
+5%
|
962
+7%
|
1 019
+6%
|
1 005
-1%
|
1 002
0%
|
1 060
+6%
|
1 144
+8%
|
1 248
+9%
|
1 288
+3%
|
1 223
-5%
|
1 179
-4%
|
1 194
+1%
|
1 162
-3%
|
1 261
+9%
|
1 324
+5%
|
1 303
-2%
|
1 321
+1%
|
1 272
-4%
|
1 217
-4%
|
1 228
+1%
|
1 290
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(9)
|
(7)
|
(1)
|
(2)
|
(2)
|
(3)
|
(11)
|
(26)
|
(36)
|
(21)
|
(23)
|
(21)
|
(22)
|
(43)
|
(47)
|
(11)
|
(2)
|
20
|
40
|
29
|
28
|
5
|
(25)
|
(49)
|
(68)
|
(93)
|
(104)
|
(142)
|
(165)
|
(165)
|
(179)
|
(172)
|
(162)
|
(157)
|
(154)
|
(150)
|
(157)
|
(169)
|
(174)
|
(195)
|
|
Non-Reccuring Items |
(1)
|
(3)
|
(1)
|
(1)
|
(3)
|
(275)
|
(277)
|
(202)
|
(458)
|
(193)
|
(193)
|
(263)
|
(14)
|
(46)
|
(8)
|
(15)
|
(18)
|
22
|
(142)
|
(168)
|
(229)
|
(230)
|
(105)
|
(80)
|
(8)
|
(596)
|
(606)
|
(637)
|
(625)
|
(51)
|
(51)
|
(44)
|
(55)
|
(39)
|
(29)
|
(2)
|
83
|
28
|
36
|
43
|
(48)
|
|
Total Other Income |
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
(5)
|
(41)
|
(101)
|
(169)
|
(124)
|
(90)
|
(30)
|
38
|
1
|
2
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
3
|
6
|
4
|
6
|
|
Pre-Tax Income |
291
N/A
|
331
+14%
|
374
+13%
|
409
+9%
|
416
+2%
|
179
-57%
|
221
+24%
|
303
+37%
|
57
-81%
|
323
+470%
|
342
+6%
|
314
-8%
|
605
+93%
|
587
-3%
|
596
+2%
|
574
-4%
|
678
+18%
|
763
+13%
|
665
-13%
|
732
+10%
|
690
-6%
|
720
+4%
|
819
+14%
|
732
-11%
|
821
+12%
|
305
-63%
|
415
+36%
|
546
+31%
|
523
-4%
|
1 009
+93%
|
962
-5%
|
971
+1%
|
934
-4%
|
1 061
+14%
|
1 138
+7%
|
1 147
+1%
|
1 256
+9%
|
1 146
-9%
|
1 090
-5%
|
1 101
+1%
|
1 052
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(2)
|
(5)
|
(9)
|
(12)
|
(22)
|
(32)
|
(41)
|
(46)
|
(40)
|
(28)
|
(16)
|
(8)
|
(5)
|
(6)
|
(6)
|
60
|
53
|
43
|
29
|
(59)
|
(58)
|
(49)
|
(35)
|
(14)
|
1
|
(3)
|
(5)
|
(6)
|
(11)
|
(8)
|
(7)
|
10
|
9
|
9
|
11
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
|
Income from Continuing Operations |
286
|
328
|
369
|
400
|
405
|
156
|
189
|
263
|
11
|
283
|
314
|
298
|
597
|
582
|
591
|
568
|
737
|
816
|
709
|
761
|
631
|
662
|
770
|
696
|
808
|
306
|
413
|
541
|
517
|
997
|
954
|
964
|
944
|
1 070
|
1 147
|
1 157
|
1 252
|
1 142
|
1 086
|
1 097
|
1 048
|
|
Income to Minority Interest |
(122)
|
(143)
|
(160)
|
(169)
|
(166)
|
13
|
9
|
(22)
|
154
|
(19)
|
(49)
|
(51)
|
(251)
|
(242)
|
(235)
|
(207)
|
(197)
|
(219)
|
(117)
|
(114)
|
(79)
|
(123)
|
(161)
|
(118)
|
(111)
|
16
|
13
|
9
|
10
|
(28)
|
(27)
|
(27)
|
(28)
|
(31)
|
(33)
|
(33)
|
(34)
|
(30)
|
(28)
|
(27)
|
(26)
|
|
Net Income (Common) |
156
N/A
|
180
+15%
|
199
+11%
|
215
+8%
|
223
+4%
|
131
-41%
|
145
+11%
|
174
+20%
|
86
-51%
|
198
+130%
|
218
+10%
|
220
+1%
|
334
+52%
|
340
+2%
|
356
+5%
|
361
+1%
|
377
+4%
|
402
+7%
|
364
-9%
|
376
+3%
|
369
-2%
|
358
-3%
|
460
+28%
|
474
+3%
|
662
+40%
|
321
-51%
|
420
+31%
|
540
+29%
|
516
-4%
|
949
+84%
|
908
-4%
|
917
+1%
|
897
-2%
|
1 017
+13%
|
1 090
+7%
|
1 099
+1%
|
1 190
+8%
|
1 087
-9%
|
1 034
-5%
|
1 046
+1%
|
999
-4%
|
|
EPS (Diluted) |
0.7
N/A
|
0.81
+16%
|
0.9
+11%
|
0.97
+8%
|
1.02
+5%
|
0.59
-42%
|
0.65
+10%
|
0.79
+22%
|
0.39
-51%
|
0.9
+131%
|
1
+11%
|
1.01
+1%
|
1.53
+51%
|
1.56
+2%
|
1.63
+4%
|
1.65
+1%
|
1.72
+4%
|
1.83
+6%
|
1.66
-9%
|
1.71
+3%
|
1.69
-1%
|
1.19
-30%
|
1.01
-15%
|
1.04
+3%
|
1.59
+53%
|
0.72
-55%
|
0.94
+31%
|
1.22
+30%
|
1.18
-3%
|
2.29
+94%
|
2.19
-4%
|
2.22
+1%
|
2.18
-2%
|
2.52
+16%
|
2.68
+6%
|
2.81
+5%
|
3
+7%
|
2.82
-6%
|
2.67
-5%
|
2.71
+1%
|
2.6
-4%
|